2011 Budget and Performance Summary
| Pos. | FTE | Amount | |
|---|---|---|---|
| 2009 Enacted | 239 | 239 | $44,000 |
| 2010 Enacted | 239 | 239 | 44,023 |
| 2011 Request | 274 | 274 | 44,580 |
| Change 2011 from 2010 Enacted | 35 | 35 | 557 |
| Adjustments to Base | |||
| Increases: | |||
| Pay and Benefits | 35 | 35 | 583 |
| Domestic Rent and Facilities | 0 | 0 | 17 |
| Subtotal Increases | 35 | 35 | 600 |
| Total Adjustments to Base | 35 | 35 | 600 |
| 2011 Current Services | 274 | 274 | 44,623 |
| Program Changes | |||
| Decreases: | |||
| Travel and Management Efficiencies | 0 | 0 | -43 |
| Subtotal Decreases | 0 | 0 | -43 |
| Total Program Changes | 0 | 0 | -43 |
| 2011 Request | 274 | 274 | 44,580 |
| Change 2011 from 2010 Enacted | 35 | 35 | 557 |
| 2010 Enacted with Rescission | 2011 Current Services | Total Program Changes | 2011 Request | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
| 1. NDIC | 239 | 239 | $44,023 | 274 | 274 | $44,580 | 0 | 0 | $0 | 274 | 274 | $44,580 |
| Total | 239 | 239 | 44,023 | 274 | 274 | 44,580 | 0 | 0 | 0 | 274 | 274 | 44,580 |
| Reimbursable FTE | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Grand Total | 239 | 240 | 44,023 | 274 | 275 | 44,580 | 0 | 0 | 0 | 274 | 273 | 44,580 |